Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.43% first-year return on $78,201 initial cash invested.
0.43%
Cash On Cash
7.15%
Cap Rate
1.13
DSCR
$3,637
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,637
Total Expenses
$3,609
Mortgage P&I
38%
$1,364
Property Taxes
12%
$426
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909